[PPB] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[PPB] PPB GROUP BHD

Announcement Date

24-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 3766.97%

YoY- 4092.96%

Quarter Report

PPB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	581,092	543,725	841,836	729,364	614,446	2,732,364	2,818,492	-23.13%
YoY %	6.87%	-35.41%	15.42%	18.70%	-77.51%	-3.06%	-	-
Horiz. %	20.62%	19.29%	29.87%	25.88%	21.80%	96.94%	100.00%	-
PBT	325,903	361,669	358,144	106,093	147,155	155,899	147,889	14.06%
YoY %	-9.89%	0.98%	237.58%	-27.90%	-5.61%	5.42%	-	-
Horiz. %	220.37%	244.55%	242.17%	71.74%	99.50%	105.42%	100.00%	-
Tax	-6,809	43,444	-21,867	6,417,735	66,458	-38,982	-74,618	-32.89%
YoY %	-115.67%	298.67%	-100.34%	9,556.83%	270.48%	47.76%	-	-
Horiz. %	9.13%	-58.22%	29.31%	-8,600.79%	-89.06%	52.24%	100.00%	-
NP	319,094	405,113	336,277	6,523,828	213,613	116,917	73,271	27.77%
YoY %	-21.23%	20.47%	-94.85%	2,954.04%	82.70%	59.57%	-	-
Horiz. %	435.50%	552.90%	458.95%	8,903.70%	291.54%	159.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	317,746	397,532	333,123	6,513,260	155,338	101,640	73,271	27.68%
YoY %	-20.07%	19.33%	-94.89%	4,092.96%	52.83%	38.72%	-	-
Horiz. %	433.66%	542.55%	454.65%	8,889.27%	212.00%	138.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.09%	-12.01%	6.11%	-6,049.16%	-45.16%	25.00%	50.46%	-
YoY %	117.40%	-296.56%	100.10%	-13,294.95%	-280.64%	-50.46%	-	-
Horiz. %	4.14%	-23.80%	12.11%	-11,988.03%	-89.50%	49.54%	100.00%	-
Total Cost	261,998	138,612	505,559	-5,794,464	400,833	2,615,447	2,745,221	-32.38%
YoY %	89.02%	-72.58%	108.72%	-1,545.61%	-84.67%	-4.73%	-	-
Horiz. %	9.54%	5.05%	18.42%	-211.07%	14.60%	95.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,144,440	13,456,571	11,368,859	11,155,562	4,372,705	4,020,532	3,047,641	29.13%
YoY %	5.11%	18.36%	1.91%	155.12%	8.76%	31.92%	-	-
Horiz. %	464.11%	441.54%	373.04%	366.04%	143.48%	131.92%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	829,933	59,280	794,279	59,275	59,289	59,299	49,076	60.17%
YoY %	1,300.02%	-92.54%	1,239.99%	-0.02%	-0.02%	20.83%	-	-
Horiz. %	1,691.12%	120.79%	1,618.47%	120.78%	120.81%	120.83%	100.00%	-
Div Payout %	261.19%	14.91%	238.43%	0.91%	38.17%	58.34%	66.98%	-
YoY %	1,651.78%	-93.75%	26,101.10%	-97.62%	-34.57%	-12.90%	-	-
Horiz. %	389.95%	22.26%	355.97%	1.36%	56.99%	87.10%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	14,144,440	13,456,571	11,368,859	11,155,562	4,372,705	4,020,532	3,047,641	29.13%
YoY %	5.11%	18.36%	1.91%	155.12%	8.76%	31.92%	-	-
Horiz. %	464.11%	441.54%	373.04%	366.04%	143.48%	131.92%	100.00%	-
NOSH	1,185,619	1,185,600	1,185,491	1,185,500	1,185,786	1,185,997	490,763	15.82%
YoY %	0.00%	0.01%	-0.00%	-0.02%	-0.02%	141.66%	-	-
Horiz. %	241.59%	241.58%	241.56%	241.56%	241.62%	241.66%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	54.91%	74.51%	39.95%	894.45%	34.77%	4.28%	2.60%	-
YoY %	-26.31%	86.51%	-95.53%	2,472.48%	712.38%	64.62%	-	-
Horiz. %	2,111.92%	2,865.77%	1,536.54%	34,401.92%	1,337.31%	164.62%	100.00%	-
ROE	2.25%	2.95%	2.93%	58.39%	3.55%	2.53%	2.40%	-
YoY %	-23.73%	0.68%	-94.98%	1,544.79%	40.32%	5.42%	-	-
Horiz. %	93.75%	122.92%	122.08%	2,432.92%	147.92%	105.42%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	49.01	45.86	71.01	61.52	51.82	230.39	574.31	-33.63%
YoY %	6.87%	-35.42%	15.43%	18.72%	-77.51%	-59.88%	-	-
Horiz. %	8.53%	7.99%	12.36%	10.71%	9.02%	40.12%	100.00%	-
EPS	26.80	33.53	28.10	549.41	13.10	8.57	14.93	10.23%
YoY %	-20.07%	19.32%	-94.89%	4,093.97%	52.86%	-42.60%	-	-
Horiz. %	179.50%	224.58%	188.21%	3,679.91%	87.74%	57.40%	100.00%	-
DPS	70.00	5.00	67.00	5.00	5.00	5.00	10.00	38.28%
YoY %	1,300.00%	-92.54%	1,240.00%	0.00%	0.00%	-50.00%	-	-
Horiz. %	700.00%	50.00%	670.00%	50.00%	50.00%	50.00%	100.00%	-
NAPS	11.93	11.35	9.59	9.41	3.6876	3.39	6.21	11.49%
YoY %	5.11%	18.35%	1.91%	155.18%	8.78%	-45.41%	-	-
Horiz. %	192.11%	182.77%	154.43%	151.53%	59.38%	54.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,185,500
RPS	40.85	38.22	59.18	51.27	43.19	192.07	198.13	-23.12%
YoY %	6.88%	-35.42%	15.43%	18.71%	-77.51%	-3.06%	-	-
Horiz. %	20.62%	19.29%	29.87%	25.88%	21.80%	96.94%	100.00%	-
EPS	22.34	27.94	23.42	457.86	10.92	7.14	5.15	27.69%
YoY %	-20.04%	19.30%	-94.88%	4,092.86%	52.94%	38.64%	-	-
Horiz. %	433.79%	542.52%	454.76%	8,890.49%	212.04%	138.64%	100.00%	-
DPS	58.34	4.17	55.83	4.17	4.17	4.17	3.45	60.17%
YoY %	1,299.04%	-92.53%	1,238.85%	0.00%	0.00%	20.87%	-	-
Horiz. %	1,691.01%	120.87%	1,618.26%	120.87%	120.87%	120.87%	100.00%	-
NAPS	9.943	9.4594	7.9919	7.8419	3.0738	2.8263	2.1424	29.13%
YoY %	5.11%	18.36%	1.91%	155.12%	8.76%	31.92%	-	-
Horiz. %	464.11%	441.53%	373.03%	366.03%	143.47%	131.92%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	15.98	11.60	10.80	7.60	4.00	3.72	6.50	-
P/RPS	32.60	25.29	15.21	12.35	7.72	1.61	1.13	75.08%
YoY %	28.90%	66.27%	23.16%	59.97%	379.50%	42.48%	-	-
Horiz. %	2,884.96%	2,238.05%	1,346.02%	1,092.92%	683.19%	142.48%	100.00%	-
P/EPS	59.63	34.60	38.43	1.38	30.53	43.41	43.54	5.37%
YoY %	72.34%	-9.97%	2,684.78%	-95.48%	-29.67%	-0.30%	-	-
Horiz. %	136.95%	79.47%	88.26%	3.17%	70.12%	99.70%	100.00%	-
EY	1.68	2.89	2.60	72.29	3.28	2.30	2.30	-5.09%
YoY %	-41.87%	11.15%	-96.40%	2,103.96%	42.61%	0.00%	-	-
Horiz. %	73.04%	125.65%	113.04%	3,143.04%	142.61%	100.00%	100.00%	-
DY	4.38	0.43	6.20	0.66	1.25	1.34	1.54	19.02%
YoY %	918.60%	-93.06%	839.39%	-47.20%	-6.72%	-12.99%	-	-
Horiz. %	284.42%	27.92%	402.60%	42.86%	81.17%	87.01%	100.00%	-
P/NAPS	1.34	1.02	1.13	0.81	1.08	1.10	1.05	4.14%
YoY %	31.37%	-9.73%	39.51%	-25.00%	-1.82%	4.76%	-	-
Horiz. %	127.62%	97.14%	107.62%	77.14%	102.86%	104.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	21/08/09	26/08/08	24/08/07	24/08/06	25/08/05	25/08/04	-
Price	16.90	15.30	8.80	6.85	4.68	4.14	6.10	-
P/RPS	34.48	33.36	12.39	11.13	9.03	1.80	1.06	78.61%
YoY %	3.36%	169.25%	11.32%	23.26%	401.67%	69.81%	-	-
Horiz. %	3,252.83%	3,147.17%	1,168.87%	1,050.00%	851.89%	169.81%	100.00%	-
P/EPS	63.06	45.63	31.32	1.25	35.73	48.31	40.86	7.49%
YoY %	38.20%	45.69%	2,405.60%	-96.50%	-26.04%	18.23%	-	-
Horiz. %	154.33%	111.67%	76.65%	3.06%	87.44%	118.23%	100.00%	-
EY	1.59	2.19	3.19	80.21	2.80	2.07	2.45	-6.94%
YoY %	-27.40%	-31.35%	-96.02%	2,764.64%	35.27%	-15.51%	-	-
Horiz. %	64.90%	89.39%	130.20%	3,273.88%	114.29%	84.49%	100.00%	-
DY	4.14	0.33	7.61	0.73	1.07	1.21	1.64	16.67%
YoY %	1,154.55%	-95.66%	942.47%	-31.78%	-11.57%	-26.22%	-	-
Horiz. %	252.44%	20.12%	464.02%	44.51%	65.24%	73.78%	100.00%	-
P/NAPS	1.42	1.35	0.92	0.73	1.27	1.22	0.98	6.37%
YoY %	5.19%	46.74%	26.03%	-42.52%	4.10%	24.49%	-	-
Horiz. %	144.90%	137.76%	93.88%	74.49%	129.59%	124.49%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos